| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 838 052.00 | | 838 052.00 | 838 052.00 |
BZ Other receivables | 90 864.00 | | 90 864.00 | 90 864.00 |
CF Cash and cash equivalents | 55 567.00 | | 55 567.00 | 55 567.00 |
CJ TOTAL (II) | 146 431.00 | | 146 431.00 | 146 431.00 |
CO Grand total (0 to V) | 984 483.00 | | 984 483.00 | 984 483.00 |
CU Other investments | 838 052.00 | | 838 052.00 | 838 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 65 865.00 | | | 65 865.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 913.00 | | | 117 913.00 |
DL TOTAL (I) | 293 778.00 | | | 293 778.00 |
DU Loans and Debts from Credit Institutions (3) | 477 157.00 | | | 477 157.00 |
DV Miscellaneous Loans and Financial Debts (4) | 210 737.00 | | | 210 737.00 |
DX Trade payables and related accounts | 2 810.00 | | | 2 810.00 |
EC TOTAL (IV) | 690 704.00 | | | 690 704.00 |
EE Grand total (I to V) | 984 483.00 | | | 984 483.00 |
EG Accrued income and payables due within one year | 197 387.00 | | | 197 387.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 920.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 920.00 | |
GG - OPERATING RESULT (I - II) | | | -4 920.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 124 880.00 | |
GL Other interest and similar income | | | 798.00 | |
GP Total financial income (V) | | | 125 678.00 | |
GR Interest and similar expenses | | | 13 024.00 | |
GU Total financial expenses (VI) | | | 13 024.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 112 654.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 107 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -10 179.00 | | | -10 179.00 |
HL TOTAL REVENUE (I + III + V + VII) | 125 678.00 | | | 125 678.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 765.00 | | | 7 765.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 117 913.00 | | | 117 913.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 838 052.00 | | | 838 052.00 |
I3 DECREASES Total Financial Fixed Assets | | | 838 052.00 | |
I4 DECREASES Grand Total | | | 838 052.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 838 052.00 | | | 838 052.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 130 522.00 | 29 626.00 | 100 896.00 | 130 522.00 |
8B Suppliers and Related Accounts | 2 810.00 | 2 810.00 | | 2 810.00 |
VC Group and associates | 65 552.00 | 65 552.00 | | 65 552.00 |
VH Loans with a maturity of more than one year at origin | 477 157.00 | 84 736.00 | 347 590.00 | 477 157.00 |
VI Group and Associates | 80 215.00 | 80 215.00 | | 80 215.00 |
VK Loans repaid during the year | 111 748.00 | | | 111 748.00 |
VM Income taxes | 25 312.00 | 25 312.00 | | 25 312.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 864.00 | 90 864.00 | | 90 864.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 690 704.00 | 197 387.00 | 448 486.00 | 690 704.00 |
